| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 825.00 | 3 825.00 | | 3 825.00 |
AT Other tangible assets | 31 483.00 | 3 859.00 | 27 624.00 | 31 483.00 |
BH Other financial assets | 1 065.00 | | 1 065.00 | 1 065.00 |
BJ TOTAL (I) | 46 173.00 | 7 684.00 | 38 489.00 | 46 173.00 |
BX Customers and related accounts | 317 139.00 | 2 998.00 | 314 141.00 | 317 139.00 |
BZ Other receivables | 75 340.00 | | 75 340.00 | 75 340.00 |
CF Cash and cash equivalents | 162 877.00 | | 162 877.00 | 162 877.00 |
CH Prepaid expenses | 2 289.00 | | 2 289.00 | 2 289.00 |
CJ TOTAL (II) | 557 646.00 | 2 998.00 | 554 648.00 | 557 646.00 |
CO Grand total (0 to V) | 603 819.00 | 10 682.00 | 593 137.00 | 603 819.00 |
CP Shares due in less than one year | 1 065.00 | | | 1 065.00 |
CU Other investments | 9 800.00 | | 9 800.00 | 9 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 000.00 | 26 000.00 | | 26 000.00 |
DC Revaluation differences | 720.00 | 720.00 | | 720.00 |
DD Legal reserve (1) | 2 600.00 | 2 600.00 | | 2 600.00 |
DG Other reserves | 171 494.00 | 149 750.00 | | 171 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 083.00 | 71 744.00 | | 34 083.00 |
DL TOTAL (I) | 234 898.00 | 250 814.00 | | 234 898.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 175.00 | 26 175.00 | | 14 175.00 |
DW Advances and down payments received on current orders | 730.00 | 730.00 | | 730.00 |
DX Trade payables and related accounts | 174 312.00 | 263 410.00 | | 174 312.00 |
DY Tax and social security liabilities | 142 420.00 | 122 986.00 | | 142 420.00 |
EA Other liabilities | 26 602.00 | 15 907.00 | | 26 602.00 |
EC TOTAL (IV) | 358 239.00 | 429 208.00 | | 358 239.00 |
EE Grand total (I to V) | 593 137.00 | 680 023.00 | | 593 137.00 |
EG Accrued income and payables due within one year | 358 239.00 | 429 208.00 | | 358 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 132 272.00 | | 1 132 272.00 | 1 132 272.00 |
FJ Net sales | 1 132 272.00 | | 1 132 272.00 | 1 132 272.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 739.00 | |
FQ Other income | | | 108.00 | |
FR Total operating income (I) | | | 1 133 119.00 | |
FW Other purchases and external expenses | | | 985 880.00 | |
FX Taxes, duties, and similar payments | | | 5 814.00 | |
FY Salaries and Wages | | | 59 055.00 | |
FZ Social Security Contributions | | | 28 723.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 608.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 400.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 082 485.00 | |
GG - OPERATING RESULT (I - II) | | | 50 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 739.00 | 3 931.00 | | 739.00 |
A2 TOTAL ASSETS | 17 049.00 | 19 608.00 | | 17 049.00 |
HA Exceptional income from management transactions | 467.00 | 1 039.00 | | 467.00 |
HD Total exceptional income (VII) | 467.00 | 1 039.00 | | 467.00 |
HE Exceptional expenses on management operations | 9 347.00 | 4 073.00 | | 9 347.00 |
HH Total exceptional expenses (VIII) | 9 347.00 | 4 073.00 | | 9 347.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 879.00 | -3 034.00 | | -8 879.00 |
HK Income tax | 7 672.00 | 26 596.00 | | 7 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 133 587.00 | 1 178 440.00 | | 1 133 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 099 503.00 | 1 106 695.00 | | 1 099 503.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 083.00 | 71 744.00 | | 34 083.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 44 442.00 | | 1 731.00 | 44 442.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 865.00 | |
I4 DECREASES Grand Total | | | 46 173.00 | |
IO DECREASES Total including other intangible assets | | | 3 825.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 483.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 825.00 | | | 3 825.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 752.00 | | 1 731.00 | 29 752.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 865.00 | | | 10 865.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 076.00 | 1 608.00 | | 6 076.00 |
PE DEPRECIATION Total including other intangible assets | 3 825.00 | | | 3 825.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 251.00 | 1 608.00 | | 2 251.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 174 312.00 | 174 312.00 | | 174 312.00 |
8C Staff and Related Accounts | 1 639.00 | 1 639.00 | | 1 639.00 |
8D Social Security and Other Social Organizations | 3 859.00 | 3 859.00 | | 3 859.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 602.00 | 26 602.00 | | 26 602.00 |
UT Other financial assets | 1 065.00 | 1 065.00 | | 1 065.00 |
UX Other trade receivables | 310 504.00 | 310 504.00 | | 310 504.00 |
VA Doubtful or disputed receivables | 6 635.00 | 6 635.00 | | 6 635.00 |
VB VAT | 37 457.00 | 37 457.00 | | 37 457.00 |
VC Group and associates | 16 127.00 | 16 127.00 | | 16 127.00 |
VI Group and Associates | 64 175.00 | 64 175.00 | | 64 175.00 |
VM Income taxes | 19 396.00 | 19 396.00 | | 19 396.00 |
VN Other taxes, similar payments | 1 216.00 | 1 216.00 | | 1 216.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 442.00 | 1 442.00 | | 1 442.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 144.00 | 1 144.00 | | 1 144.00 |
VS Prepaid expenses | 2 289.00 | 2 289.00 | | 2 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 395 833.00 | 395 833.00 | | 395 833.00 |
VW VAT | 85 480.00 | 85 480.00 | | 85 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 357 509.00 | 357 509.00 | | 357 509.00 |
